| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 587.00 | | 3 587.00 | 3 587.00 |
BZ Other receivables | 7 592 115.00 | | 7 592 115.00 | 7 592 115.00 |
CF Cash and cash equivalents | 489.00 | | 489.00 | 489.00 |
CJ TOTAL (II) | 7 592 604.00 | | 7 592 604.00 | 7 592 604.00 |
CO Grand total (0 to V) | 7 596 191.00 | | 7 596 191.00 | 7 596 191.00 |
CU Other investments | 3 587.00 | | 3 587.00 | 3 587.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 001.00 | 50 001.00 | | 50 001.00 |
DH Retained earnings | 427 298.00 | -1 942 157.00 | | 427 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 546.00 | 2 369 455.00 | | 41 546.00 |
DL TOTAL (I) | 1 018 845.00 | 977 298.00 | | 1 018 845.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 573 301.00 | 6 556 706.00 | | 6 573 301.00 |
DX Trade payables and related accounts | 4 045.00 | 5 600.00 | | 4 045.00 |
EA Other liabilities | | 1 095.00 | | |
EC TOTAL (IV) | 6 577 346.00 | 6 563 400.00 | | 6 577 346.00 |
EE Grand total (I to V) | 7 596 191.00 | 7 540 699.00 | | 7 596 191.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 5 652.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 5 777.00 | |
GG - OPERATING RESULT (I - II) | | | -5 777.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 79 763.00 | |
GL Other interest and similar income | | | 4 669.00 | |
GP Total financial income (V) | | | 84 431.00 | |
GR Interest and similar expenses | | | 18 962.00 | |
GU Total financial expenses (VI) | | | 18 962.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 65 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 692.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 7 311.00 | | |
HB Exceptional income from capital transactions | 750.00 | | | 750.00 |
HD Total exceptional income (VII) | 750.00 | 7 311.00 | | 750.00 |
HF Exceptional expenses on capital transactions | 750.00 | | | 750.00 |
HH Total exceptional expenses (VIII) | 750.00 | | | 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 7 311.00 | | |
HK Income tax | 18 146.00 | 18 166.00 | | 18 146.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 182.00 | 2 402 787.00 | | 85 182.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 635.00 | 33 332.00 | | 43 635.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 546.00 | 2 369 455.00 | | 41 546.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 4 337.00 | | | 4 337.00 |
I3 DECREASES Total Financial Fixed Assets | | 750.00 | 3 587.00 | |
I4 DECREASES Grand Total | | 750.00 | 3 587.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 337.00 | | | 4 337.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 045.00 | 4 045.00 | | 4 045.00 |
VB VAT | 3 178.00 | | | 3 178.00 |
VC Group and associates | 7 588 938.00 | | | 7 588 938.00 |
VI Group and Associates | 6 573 301.00 | 6 573 301.00 | | 6 573 301.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 592 115.00 | 7 592 115.00 | | 7 592 115.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 577 346.00 | 6 577 346.00 | | 6 577 346.00 |
